(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -73.05%4.51M | -58.86%3.92M | -58.86%3.92M | -41.08%9.44M | -16.48%11.98M | 9.07%16.75M | -14.97%9.52M | -14.97%9.52M | -39.73%16.02M | -52.62%14.34M |
-Cash and cash equivalents | -73.05%4.51M | -58.86%3.92M | -58.86%3.92M | -41.08%9.44M | -16.48%11.98M | 9.07%16.75M | -14.97%9.52M | -14.97%9.52M | -39.73%16.02M | -52.62%14.34M |
Receivables | -30.52%16.76M | -30.01%14.84M | -30.01%14.84M | 8.77%19.94M | 25.00%23.22M | 16.99%24.11M | -22.66%21.2M | -22.66%21.2M | -6.59%18.33M | 48.79%18.57M |
-Accounts receivable | 6.91%2.39M | --575.53K | --575.53K | -34.04%2.79M | -36.74%2.42M | -55.22%2.23M | --0 | --0 | 2.78%4.24M | -31.70%3.82M |
-Taxes receivable | -5.39%13.33M | -1.70%13.41M | -1.70%13.41M | 4.36%13.73M | -4.08%13.34M | -4.40%14.09M | -7.46%13.64M | -7.46%13.64M | -9.68%13.15M | 134.36%13.91M |
-Related party accounts receivable | -86.64%1.04M | -88.71%853.93K | -88.71%853.93K | 263.74%3.41M | 783.33%7.46M | 773.20%7.8M | -3.10%7.56M | -3.10%7.56M | 0.35%938.8K | -11.63%844.43K |
Inventory | -41.50%3.49M | 23.76%3.56M | 23.76%3.56M | 20.79%5.36M | -0.91%6.57M | 37.08%5.97M | -50.85%2.87M | -50.85%2.87M | -41.72%4.44M | -43.20%6.63M |
Prepaid assets | 21.05%4.34M | -57.11%5.56M | -57.11%5.56M | -41.19%5.33M | -42.84%4.86M | -55.62%3.59M | 27.51%12.97M | 27.51%12.97M | 16.06%9.06M | -3.78%8.5M |
Restricted cash | --903.54K | --472.98K | --472.98K | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Other current assets | -99.08%9.78K | -98.55%8.64K | -98.55%8.64K | 70.24%993.85K | 170.07%1.06M | 404.62%1.06M | -32.56%596.85K | -32.56%596.85K | -7.08%583.81K | -17.03%392.37K |
Total current assets | -41.70%30.01M | -39.88%28.36M | -39.88%28.36M | -15.22%41.06M | -1.56%47.69M | 5.90%51.48M | -15.04%47.17M | -15.04%47.17M | -22.20%48.43M | -24.00%48.45M |
Non current assets | ||||||||||
Net PPE | -16.34%79.35M | -14.90%83M | -14.90%83M | 19.97%116.15M | -14.44%88.49M | -16.10%94.85M | -38.87%97.53M | -38.87%97.53M | -34.96%96.81M | -36.26%103.43M |
-Gross PPE | -3.46%227.03M | -2.12%227.45M | -2.12%227.45M | 1.07%227.94M | -4.31%225.68M | -5.58%235.17M | -20.21%232.36M | -20.21%232.36M | -17.92%225.52M | 45.35%235.85M |
-Accumulated depreciation | -5.24%-147.68M | -7.13%-144.45M | -7.13%-144.45M | 13.14%-111.79M | -3.60%-137.19M | -3.17%-140.32M | -2.39%-134.84M | -2.39%-134.84M | -2.22%-128.7M | ---132.43M |
Goodwill and other intangible assets | 39.16%81.36M | 41.29%81.5M | 41.29%81.5M | -47.17%29.89M | -2.02%58.65M | -7.62%58.47M | 351.02%57.69M | 351.02%57.69M | 350.05%56.59M | --59.86M |
-Other intangible assets | 39.16%81.36M | 41.29%81.5M | 41.29%81.5M | -47.17%29.89M | -2.02%58.65M | -7.62%58.47M | 351.02%57.69M | 351.02%57.69M | 350.05%56.59M | --59.86M |
Non current accounts receivable | -8.78%1.87M | -8.88%1.88M | -8.88%1.88M | -8.36%1.89M | -13.95%1.92M | -14.34%2.05M | -14.96%2.07M | -14.96%2.07M | -15.24%2.07M | -12.26%2.23M |
Related parties assets | -86.64%1.04M | -88.71%853.93K | -88.71%853.93K | 263.74%3.41M | 783.33%7.46M | 773.20%7.8M | -3.10%7.56M | -3.10%7.56M | 0.35%938.8K | -11.63%844.43K |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 6.39%11.24M | 14.14%11.5M |
Total non current assets | 4.64%162.58M | 5.79%166.39M | 5.79%166.39M | -11.26%147.94M | -15.80%149.05M | -18.40%155.37M | -15.45%157.28M | -15.45%157.28M | -4.43%166.71M | 1.22%177.02M |
Total assets | -6.89%192.6M | -4.75%194.74M | -4.75%194.74M | -12.15%189M | -12.74%196.74M | -13.46%206.85M | -15.36%204.45M | -15.36%204.45M | -9.10%215.14M | -5.51%225.46M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 216.73%12.93M | 163.12%11.93M | 163.12%11.93M | -18.92%4.12M | 8.72%4.69M | -7.12%4.08M | -13.26%4.53M | -13.26%4.53M | 0.14%5.08M | -21.80%4.31M |
-accounts payable | --241.78K | -0.68%4.99K | -0.68%4.99K | -27.78%104.15K | 645.95%127.54K | --0 | -51.00%5.03K | -51.00%5.03K | -59.29%144.21K | -97.70%17.1K |
-Total tax payable | 10,727.48%77.63K | -99.86%696 | -99.86%696 | -99.94%686 | 46.88%510.85K | -99.62%717 | -56.05%486.96K | -56.05%486.96K | 26.06%1.14M | -50.82%347.8K |
-Due to related parties current | -0.04%730.1K | 0.19%728.87K | 0.19%728.87K | 51.58%1.1M | 11.44%810.63K | 0.41%730.39K | 0.00%727.46K | 0.00%727.46K | -2.92%727.86K | 0.00%727.43K |
-Other payable | 254.50%11.88M | 237.79%11.19M | 237.79%11.19M | -4.99%2.91M | 0.60%3.24M | -1.57%3.35M | -1.98%3.31M | -1.98%3.31M | 0.08%3.07M | -3.50%3.22M |
Current accrued expenses | -24.40%2.22M | -20.09%1.96M | -20.09%1.96M | -6.20%2.24M | 25.29%2.99M | 21.23%2.94M | 13.31%2.45M | 13.31%2.45M | 25.48%2.39M | 30.78%2.39M |
Current debt and capital lease obligation | -16.20%9.31M | -30.59%7.4M | -30.59%7.4M | -44.05%5.64M | -9.27%9.61M | -15.06%11.11M | -18.06%10.66M | -18.06%10.66M | -13.56%10.08M | 8.49%10.59M |
-Current debt | -15.81%9.21M | -30.06%7.3M | -30.06%7.3M | -43.48%5.54M | -8.35%9.5M | -14.89%10.94M | -18.46%10.43M | -18.46%10.43M | -14.38%9.81M | 8.41%10.37M |
-Current capital lease obligation | -40.53%102.15K | -55.24%100.48K | -55.24%100.48K | -64.45%96.75K | -51.73%108.23K | -24.68%171.77K | 6.82%224.5K | 6.82%224.5K | 31.72%272.15K | 12.37%224.22K |
Current deferred liabilities | --110.79K | --136.17K | --136.17K | -47.40%18.75K | -72.97%10.19K | ---- | --0 | --0 | -11.05%35.65K | -54.81%37.71K |
Current liabilities | 35.54%24.57M | 21.42%21.42M | 21.42%21.42M | -31.65%12.02M | -0.17%17.3M | -9.07%18.13M | -13.67%17.64M | -13.67%17.64M | -5.85%17.59M | 0.83%17.33M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -47.42%3.73M | 4.26%4.99M | 4.26%4.99M | 33.59%7.03M | 61.96%8M | 130.78%7.1M | 52.73%4.78M | 52.73%4.78M | 11.56%5.26M | -27.41%4.94M |
-Long term debt | -50.23%3.24M | 7.13%4.5M | 7.13%4.5M | 39.86%6.56M | 51.26%7.44M | 117.63%6.51M | 41.07%4.2M | 41.07%4.2M | 3.86%4.69M | -24.91%4.92M |
-Long term capital lease obligation | -16.32%491.91K | -16.57%483.87K | -16.57%483.87K | -18.12%465.87K | 2,653.98%559.03K | 598.11%587.84K | 280.99%580K | 280.99%580K | 186.84%568.95K | -92.01%20.3K |
Non current deferred liabilities | ---- | --0 | --0 | --0 | -92.86%7.2K | -76.90%30.3K | -66.27%52.31K | -66.27%52.31K | -58.48%73.31K | -68.02%100.82K |
Derivative product liabilities | -100.00%20 | -99.99%54 | -99.99%54 | -99.98%263 | -7.84%660.69K | -70.53%494.19K | -68.68%646.28K | -68.68%646.28K | -74.01%1.33M | -89.86%716.9K |
Total non current liabilities | -51.04%3.73M | -9.03%4.99M | -9.03%4.99M | 5.39%7.03M | 50.55%8.66M | 56.10%7.63M | 2.46%5.48M | 2.46%5.48M | -33.48%6.67M | -59.44%5.76M |
Total liabilities | 9.91%28.31M | 14.20%26.41M | 14.20%26.41M | -21.47%19.05M | 12.48%25.97M | 3.76%25.76M | -10.32%23.12M | -10.32%23.12M | -15.50%24.26M | -26.42%23.09M |
Shareholders'equity | ||||||||||
Share capital | 0.00%10.07K | 0.00%10.07K | 0.00%10.07K | -11.83%10.07K | -89.84%10.07K | -89.84%10.07K | 1.51%10.07K | 1.51%10.07K | -88.47%11.42K | 0.00%99.05K |
-common stock | 0.00%10.07K | 0.00%10.07K | 0.00%10.07K | -11.83%10.07K | -89.84%10.07K | -89.84%10.07K | 1.51%10.07K | 1.51%10.07K | -88.47%11.42K | 0.00%99.05K |
Retained earnings | -12.06%79.88M | -10.63%83.63M | -10.63%83.63M | -16.94%87.61M | -16.56%89.59M | -15.62%90.84M | -15.04%93.58M | -15.04%93.58M | -0.48%105.48M | 2.80%107.37M |
Paid-in capital | 0.00%89.17M | 0.00%89.17M | 0.00%89.17M | -1.55%89.17M | 0.28%89.17M | 0.28%89.17M | 0.18%89.17M | 0.18%89.17M | 1.85%90.58M | 0.00%88.93M |
Gains losses not affecting retained earnings | -546.91%-4.78M | -212.07%-4.47M | -212.07%-4.47M | -31.93%-6.85M | -233.74%-7.99M | -93.89%1.07M | -108.65%-1.43M | -108.65%-1.43M | -140.10%-5.19M | -56.58%5.98M |
Total stockholders'equity | -9.28%164.29M | -7.16%168.34M | -7.16%168.34M | -10.97%169.94M | -15.61%170.78M | -15.45%181.09M | -15.96%181.32M | -15.96%181.32M | -8.22%190.88M | -2.35%202.38M |
Total equity | -9.28%164.29M | -7.16%168.34M | -7.16%168.34M | -10.97%169.94M | -15.61%170.78M | -15.45%181.09M | -15.96%181.32M | -15.96%181.32M | -8.22%190.88M | -2.35%202.38M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data